| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.34M | $ 731.09K | $ 0.00 | $ 3.25M | $ 0.00 |
| Gross Profit | $ 197.77K | $ -1.08M | $ -1.06M | $ 199.02K | $ -1.04M |
| Operating Income | $ -23.92M | $ -21.47M | $ -10.43M | $ -9.90M | $ -8.34M |
| EBITDA | $ -25.73M | $ -20.89M | $ -9.85M | $ -8.86M | $ -7.79M |
| Net Income | $ -29.19M | $ -23.83M | $ -11.88M | $ -9.38M | $ -9.11M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 94.08K | $ 5.36M | $ 8.89M | $ 1.03M | $ 4.98M |
| Total Assets | $ 72.62M | $ 87.85M | $ 70.64M | $ 55.19M | $ 56.72M |
| Total Debt | $ 30.57M | $ 39.68M | $ 33.81M | $ 10.77M | $ 10.35M |
| Net Debt | $ 30.48M | $ 35.48M | $ 26.93M | $ 10.73M | $ 9.77M |
| Total Liabilities | $ 64.42M | $ 63.66M | $ 45.57M | $ 21.02M | $ 17.69M |
| Stockholders' Equity | $ 8.20M | $ 24.19M | $ 25.07M | $ 34.17M | $ 39.03M |
| Cash Flow | |||||
| Free Cash Flow | $ -5.74M | $ -8.48M | $ -12.40M | $ -2.13M | $ -2.03M |
| Operating Cash Flow | $ -5.65M | $ -2.15M | $ -11.09M | $ -1.96M | $ -1.91M |
| Investing Cash Flow | $ -2.29M | $ -8.10M | $ -2.76M | $ -76.95K | $ -5.38M |
| Financing Cash Flow | $ 895.23K | $ 8.43M | $ 19.01M | $ 1.68M | $ 11.38M |